<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£23,652</td><td>£24,007</td><td>£24,607</td><td>£25,222</td><td>£25,979</td><td>£123,467</td></tr><tr><td>Total Expenses</td><td>£26,186</td><td>£26,268</td><td>£26,371</td><td>£26,476</td><td>£26,595</td><td>£131,896</td></tr><tr><td>Profit Before Tax</td><td>£-2,534</td><td>£-2,261</td><td>£-1,764</td><td>£-1,254</td><td>£-616</td><td>£-8,430</td></tr><tr><td>Profit After Tax      </td><td>£-2,534</td><td>£-2,261</td><td>£-1,764</td><td>£-1,254</td><td>£-616</td><td>£-8,430</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£-2,529</td><td>£-2,256</td><td>£9,236</td><td>£18,381</td><td>£25,513</td><td>£48,346</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>